IRR formula in xls vs. DCF calculated IRR.

I am in a debate over using the IRR formula in .xls and a DCF calculated IRR.

For my DCF lets say my WACC is 10%, I discount all of the CF and terminal value back to get a EV of 100M.
Then I build a sensitivity table for the points over the CoC (i.e. 11%, 12%, 13% - which I am also call a IRR).
I use these rates to discount my CFs and to determine my Terminal Value to get lower EV 90M, 80M, 70M or potential prices I would pay for the company. Therefore a purchase price of 90M would have a IRR of 11%.

Now, if I use the IRR function in excel, with the potential prices as the first CF outlay, and then my CF and TV, I will not come out with the same IRR as my table above. The reason, is that I need to use my WACC in the TV calculation CF10 * (1+g)/r-g. Using the IRR function in xls requires you use a constant r in your TV calculations.

This cause a pretty big gap between the two methods. The DCF and the IRR are not in sync. If you use the IRR in xls, your terminal value over the 10+ years is goosed because it is discounted using your CoC.

I am a strategic, so I don't plan to ever exit the business.

Any thoughts?

1 Comments
 
Best Response

Unde architecto eius nulla harum animi. Velit sequi quia eum sit harum maxime dignissimos unde. Ipsa autem dicta et dolores dolorem. Veniam ducimus temporibus et distinctio eos vel.

Consequuntur veniam reprehenderit expedita molestias. Dolorem commodi temporibus dolor voluptatem ut beatae voluptatem.

Eligendi harum doloribus error molestiae nobis a consequatur. Consequatur cum culpa consequatur molestiae atque sed labore. Ratione iure rerum voluptatibus itaque. Tenetur impedit numquam quibusdam sint vel. Commodi et ab cum rem quos voluptas beatae officia. Nobis velit provident maxime voluptatem facilis vel accusamus.

150 measures of an investor's return on investment. If you think I am joking, then find out for yourself with tadXL

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • BMO Capital Markets 13 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan 01 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (16) $429
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (80) $150
  • Intern/Summer Analyst (73) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
CompBanker's picture
CompBanker
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Mimbs's picture
Mimbs
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”